GARDINBUSSEN ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  3.4% 4.9% 4.9% 3.8% 4.6%  
Credit score (0-100)  55 44 43 50 45  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  743 541 494 884 546  
EBITDA  349 231 186 540 187  
EBIT  333 215 186 540 187  
Pre-tax profit (PTP)  329.7 205.9 174.5 531.2 183.5  
Net earnings  259.6 160.7 144.0 421.2 145.2  
Pre-tax profit without non-rec. items  330 206 174 531 183  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  16.0 0.0 0.0 0.0 0.0  
Shareholders equity total  607 712 800 1,105 1,189  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,161 1,352 1,277 1,696 1,750  

Net Debt  -383 -920 -979 -1,589 -1,646  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  743 541 494 884 546  
Gross profit growth  113.4% -27.2% -8.7% 79.2% -38.3%  
Employees  1 1 0 0 0  
Employee growth %  0.0% 0.0% -100.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,161 1,352 1,277 1,696 1,750  
Balance sheet change%  57.6% 16.5% -5.5% 32.7% 3.2%  
Added value  348.9 231.2 185.9 540.1 186.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -32 -32 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 4.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  44.8% 39.8% 37.7% 61.1% 34.2%  
Net Earnings %  0.0% 0.0% 0.0% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  0.0% 0.0% 0.0% 0.0% 0.0%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  35.1% 17.1% 14.1% 36.3% 10.9%  
ROI %  69.8% 32.6% 24.6% 56.7% 16.3%  
ROE %  54.4% 24.4% 19.0% 44.2% 12.7%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  52.3% 52.7% 62.6% 65.2% 68.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -109.8% -397.8% -526.7% -294.2% -882.6%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  2.0 2.1 2.6 2.8 3.1  
Current Ratio  2.1 2.1 2.7 2.9 3.1  
Cash and cash equivalent  383.3 919.7 978.9 1,589.1 1,646.1  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  590.9 712.3 799.7 1,104.8 1,189.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  349 231 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  349 231 0 0 0  
EBIT / employee  333 215 0 0 0  
Net earnings / employee  260 161 0 0 0